Rp.
Rp.
%
Tahun
%
%
Tahun

Rincian KPR

Harga Properti
Rp. 690.000.000
DP
Rp. 138.000.000
DP 20%
Pokok Pinjaman
Rp. 552.000.000
Harga Properti - DP
Angsuran Per-Bulan (36 bulan pertama)
Rp. 5.764.120
Bunga fixed 9.5%
Angsuran Per-Bulan (Setelah 36 bulan)
Rp. 6.565.815
Bunga floating (asumsi) 12.25%
Total Bunga (15 Tahun)
Rp. 600.985.680
Estimasi total bunga
Total Pembayaran
Rp. 1.152.985.680
Estimasi total pembayaran

Tabel Cicilan

Bulan Cicilan Porsi Pokok Porsi Bunga Sisa Pinjaman
0 - - - Rp. 552.000.000
1 Rp. 5.764.120 Rp. 1.394.120 Rp. 4.370.000 Rp. 550.605.880
2 Rp. 5.764.120 Rp. 1.405.157 Rp. 4.358.963 Rp. 549.200.723
3 Rp. 5.764.120 Rp. 1.416.281 Rp. 4.347.839 Rp. 547.784.442
4 Rp. 5.764.120 Rp. 1.427.493 Rp. 4.336.627 Rp. 546.356.949
5 Rp. 5.764.120 Rp. 1.438.794 Rp. 4.325.326 Rp. 544.918.155
6 Rp. 5.764.120 Rp. 1.450.185 Rp. 4.313.935 Rp. 543.467.970
7 Rp. 5.764.120 Rp. 1.461.665 Rp. 4.302.455 Rp. 542.006.305
8 Rp. 5.764.120 Rp. 1.473.237 Rp. 4.290.883 Rp. 540.533.068
9 Rp. 5.764.120 Rp. 1.484.900 Rp. 4.279.220 Rp. 539.048.168
10 Rp. 5.764.120 Rp. 1.496.655 Rp. 4.267.465 Rp. 537.551.513
11 Rp. 5.764.120 Rp. 1.508.504 Rp. 4.255.616 Rp. 536.043.009
12 Rp. 5.764.120 Rp. 1.520.446 Rp. 4.243.674 Rp. 534.522.563
13 Rp. 5.764.120 Rp. 1.532.483 Rp. 4.231.637 Rp. 532.990.080
14 Rp. 5.764.120 Rp. 1.544.615 Rp. 4.219.505 Rp. 531.445.465
15 Rp. 5.764.120 Rp. 1.556.843 Rp. 4.207.277 Rp. 529.888.622
16 Rp. 5.764.120 Rp. 1.569.168 Rp. 4.194.952 Rp. 528.319.454
17 Rp. 5.764.120 Rp. 1.581.591 Rp. 4.182.529 Rp. 526.737.863
18 Rp. 5.764.120 Rp. 1.594.112 Rp. 4.170.008 Rp. 525.143.751
19 Rp. 5.764.120 Rp. 1.606.732 Rp. 4.157.388 Rp. 523.537.019
20 Rp. 5.764.120 Rp. 1.619.452 Rp. 4.144.668 Rp. 521.917.567
21 Rp. 5.764.120 Rp. 1.632.273 Rp. 4.131.847 Rp. 520.285.294
22 Rp. 5.764.120 Rp. 1.645.195 Rp. 4.118.925 Rp. 518.640.099
23 Rp. 5.764.120 Rp. 1.658.219 Rp. 4.105.901 Rp. 516.981.880
24 Rp. 5.764.120 Rp. 1.671.347 Rp. 4.092.773 Rp. 515.310.533
25 Rp. 5.764.120 Rp. 1.684.578 Rp. 4.079.542 Rp. 513.625.955
26 Rp. 5.764.120 Rp. 1.697.915 Rp. 4.066.205 Rp. 511.928.040
27 Rp. 5.764.120 Rp. 1.711.356 Rp. 4.052.764 Rp. 510.216.684
28 Rp. 5.764.120 Rp. 1.724.905 Rp. 4.039.215 Rp. 508.491.779
29 Rp. 5.764.120 Rp. 1.738.560 Rp. 4.025.560 Rp. 506.753.219
30 Rp. 5.764.120 Rp. 1.752.324 Rp. 4.011.796 Rp. 505.000.895
31 Rp. 5.764.120 Rp. 1.766.196 Rp. 3.997.924 Rp. 503.234.699
32 Rp. 5.764.120 Rp. 1.780.179 Rp. 3.983.941 Rp. 501.454.520
33 Rp. 5.764.120 Rp. 1.794.272 Rp. 3.969.848 Rp. 499.660.248
34 Rp. 5.764.120 Rp. 1.808.476 Rp. 3.955.644 Rp. 497.851.772
35 Rp. 5.764.120 Rp. 1.822.793 Rp. 3.941.327 Rp. 496.028.979
36 Rp. 5.764.120 Rp. 1.837.224 Rp. 3.926.896 Rp. 494.191.755
37 Rp. 6.565.815 Rp. 1.520.941 Rp. 5.044.874 Rp. 492.670.814
38 Rp. 6.565.815 Rp. 1.536.467 Rp. 5.029.348 Rp. 491.134.347
39 Rp. 6.565.815 Rp. 1.552.152 Rp. 5.013.663 Rp. 489.582.195
40 Rp. 6.565.815 Rp. 1.567.997 Rp. 4.997.818 Rp. 488.014.198
41 Rp. 6.565.815 Rp. 1.584.003 Rp. 4.981.812 Rp. 486.430.195
42 Rp. 6.565.815 Rp. 1.600.173 Rp. 4.965.642 Rp. 484.830.022
43 Rp. 6.565.815 Rp. 1.616.509 Rp. 4.949.306 Rp. 483.213.513
44 Rp. 6.565.815 Rp. 1.633.010 Rp. 4.932.805 Rp. 481.580.503
45 Rp. 6.565.815 Rp. 1.649.681 Rp. 4.916.134 Rp. 479.930.822
46 Rp. 6.565.815 Rp. 1.666.521 Rp. 4.899.294 Rp. 478.264.301
47 Rp. 6.565.815 Rp. 1.683.534 Rp. 4.882.281 Rp. 476.580.767
48 Rp. 6.565.815 Rp. 1.700.720 Rp. 4.865.095 Rp. 474.880.047
49 Rp. 6.565.815 Rp. 1.718.081 Rp. 4.847.734 Rp. 473.161.966
50 Rp. 6.565.815 Rp. 1.735.620 Rp. 4.830.195 Rp. 471.426.346
51 Rp. 6.565.815 Rp. 1.753.338 Rp. 4.812.477 Rp. 469.673.008
52 Rp. 6.565.815 Rp. 1.771.236 Rp. 4.794.579 Rp. 467.901.772
53 Rp. 6.565.815 Rp. 1.789.318 Rp. 4.776.497 Rp. 466.112.454
54 Rp. 6.565.815 Rp. 1.807.584 Rp. 4.758.231 Rp. 464.304.870
55 Rp. 6.565.815 Rp. 1.826.036 Rp. 4.739.779 Rp. 462.478.834
56 Rp. 6.565.815 Rp. 1.844.677 Rp. 4.721.138 Rp. 460.634.157
57 Rp. 6.565.815 Rp. 1.863.508 Rp. 4.702.307 Rp. 458.770.649
58 Rp. 6.565.815 Rp. 1.882.531 Rp. 4.683.284 Rp. 456.888.118
59 Rp. 6.565.815 Rp. 1.901.749 Rp. 4.664.066 Rp. 454.986.369
60 Rp. 6.565.815 Rp. 1.921.162 Rp. 4.644.653 Rp. 453.065.207
61 Rp. 6.565.815 Rp. 1.940.774 Rp. 4.625.041 Rp. 451.124.433
62 Rp. 6.565.815 Rp. 1.960.586 Rp. 4.605.229 Rp. 449.163.847
63 Rp. 6.565.815 Rp. 1.980.601 Rp. 4.585.214 Rp. 447.183.246
64 Rp. 6.565.815 Rp. 2.000.819 Rp. 4.564.996 Rp. 445.182.427
65 Rp. 6.565.815 Rp. 2.021.244 Rp. 4.544.571 Rp. 443.161.183
66 Rp. 6.565.815 Rp. 2.041.878 Rp. 4.523.937 Rp. 441.119.305
67 Rp. 6.565.815 Rp. 2.062.722 Rp. 4.503.093 Rp. 439.056.583
68 Rp. 6.565.815 Rp. 2.083.779 Rp. 4.482.036 Rp. 436.972.804
69 Rp. 6.565.815 Rp. 2.105.051 Rp. 4.460.764 Rp. 434.867.753
70 Rp. 6.565.815 Rp. 2.126.540 Rp. 4.439.275 Rp. 432.741.213
71 Rp. 6.565.815 Rp. 2.148.248 Rp. 4.417.567 Rp. 430.592.965
72 Rp. 6.565.815 Rp. 2.170.178 Rp. 4.395.637 Rp. 428.422.787
73 Rp. 6.565.815 Rp. 2.192.332 Rp. 4.373.483 Rp. 426.230.455
74 Rp. 6.565.815 Rp. 2.214.712 Rp. 4.351.103 Rp. 424.015.743
75 Rp. 6.565.815 Rp. 2.237.321 Rp. 4.328.494 Rp. 421.778.422
76 Rp. 6.565.815 Rp. 2.260.160 Rp. 4.305.655 Rp. 419.518.262
77 Rp. 6.565.815 Rp. 2.283.233 Rp. 4.282.582 Rp. 417.235.029
78 Rp. 6.565.815 Rp. 2.306.541 Rp. 4.259.274 Rp. 414.928.488
79 Rp. 6.565.815 Rp. 2.330.087 Rp. 4.235.728 Rp. 412.598.401
80 Rp. 6.565.815 Rp. 2.353.873 Rp. 4.211.942 Rp. 410.244.528
81 Rp. 6.565.815 Rp. 2.377.902 Rp. 4.187.913 Rp. 407.866.626
82 Rp. 6.565.815 Rp. 2.402.177 Rp. 4.163.638 Rp. 405.464.449
83 Rp. 6.565.815 Rp. 2.426.699 Rp. 4.139.116 Rp. 403.037.750
84 Rp. 6.565.815 Rp. 2.451.471 Rp. 4.114.344 Rp. 400.586.279
85 Rp. 6.565.815 Rp. 2.476.497 Rp. 4.089.318 Rp. 398.109.782
86 Rp. 6.565.815 Rp. 2.501.778 Rp. 4.064.037 Rp. 395.608.004
87 Rp. 6.565.815 Rp. 2.527.317 Rp. 4.038.498 Rp. 393.080.687
88 Rp. 6.565.815 Rp. 2.553.116 Rp. 4.012.699 Rp. 390.527.571
89 Rp. 6.565.815 Rp. 2.579.179 Rp. 3.986.636 Rp. 387.948.392
90 Rp. 6.565.815 Rp. 2.605.508 Rp. 3.960.307 Rp. 385.342.884
91 Rp. 6.565.815 Rp. 2.632.106 Rp. 3.933.709 Rp. 382.710.778
92 Rp. 6.565.815 Rp. 2.658.976 Rp. 3.906.839 Rp. 380.051.802
93 Rp. 6.565.815 Rp. 2.686.120 Rp. 3.879.695 Rp. 377.365.682
94 Rp. 6.565.815 Rp. 2.713.540 Rp. 3.852.275 Rp. 374.652.142
95 Rp. 6.565.815 Rp. 2.741.241 Rp. 3.824.574 Rp. 371.910.901
96 Rp. 6.565.815 Rp. 2.769.225 Rp. 3.796.590 Rp. 369.141.676
97 Rp. 6.565.815 Rp. 2.797.494 Rp. 3.768.321 Rp. 366.344.182
98 Rp. 6.565.815 Rp. 2.826.051 Rp. 3.739.764 Rp. 363.518.131
99 Rp. 6.565.815 Rp. 2.854.901 Rp. 3.710.914 Rp. 360.663.230
100 Rp. 6.565.815 Rp. 2.884.045 Rp. 3.681.770 Rp. 357.779.185
101 Rp. 6.565.815 Rp. 2.913.486 Rp. 3.652.329 Rp. 354.865.699
102 Rp. 6.565.815 Rp. 2.943.228 Rp. 3.622.587 Rp. 351.922.471
103 Rp. 6.565.815 Rp. 2.973.273 Rp. 3.592.542 Rp. 348.949.198
104 Rp. 6.565.815 Rp. 3.003.625 Rp. 3.562.190 Rp. 345.945.573
105 Rp. 6.565.815 Rp. 3.034.287 Rp. 3.531.528 Rp. 342.911.286
106 Rp. 6.565.815 Rp. 3.065.262 Rp. 3.500.553 Rp. 339.846.024
107 Rp. 6.565.815 Rp. 3.096.554 Rp. 3.469.261 Rp. 336.749.470
108 Rp. 6.565.815 Rp. 3.128.164 Rp. 3.437.651 Rp. 333.621.306
109 Rp. 6.565.815 Rp. 3.160.098 Rp. 3.405.717 Rp. 330.461.208
110 Rp. 6.565.815 Rp. 3.192.357 Rp. 3.373.458 Rp. 327.268.851
111 Rp. 6.565.815 Rp. 3.224.945 Rp. 3.340.870 Rp. 324.043.906
112 Rp. 6.565.815 Rp. 3.257.867 Rp. 3.307.948 Rp. 320.786.039
113 Rp. 6.565.815 Rp. 3.291.124 Rp. 3.274.691 Rp. 317.494.915
114 Rp. 6.565.815 Rp. 3.324.721 Rp. 3.241.094 Rp. 314.170.194
115 Rp. 6.565.815 Rp. 3.358.661 Rp. 3.207.154 Rp. 310.811.533
116 Rp. 6.565.815 Rp. 3.392.947 Rp. 3.172.868 Rp. 307.418.586
117 Rp. 6.565.815 Rp. 3.427.584 Rp. 3.138.231 Rp. 303.991.002
118 Rp. 6.565.815 Rp. 3.462.574 Rp. 3.103.241 Rp. 300.528.428
119 Rp. 6.565.815 Rp. 3.497.921 Rp. 3.067.894 Rp. 297.030.507
120 Rp. 6.565.815 Rp. 3.533.629 Rp. 3.032.186 Rp. 293.496.878
121 Rp. 6.565.815 Rp. 3.569.701 Rp. 2.996.114 Rp. 289.927.177
122 Rp. 6.565.815 Rp. 3.606.142 Rp. 2.959.673 Rp. 286.321.035
123 Rp. 6.565.815 Rp. 3.642.954 Rp. 2.922.861 Rp. 282.678.081
124 Rp. 6.565.815 Rp. 3.680.143 Rp. 2.885.672 Rp. 278.997.938
125 Rp. 6.565.815 Rp. 3.717.711 Rp. 2.848.104 Rp. 275.280.227
126 Rp. 6.565.815 Rp. 3.755.663 Rp. 2.810.152 Rp. 271.524.564
127 Rp. 6.565.815 Rp. 3.794.002 Rp. 2.771.813 Rp. 267.730.562
128 Rp. 6.565.815 Rp. 3.832.732 Rp. 2.733.083 Rp. 263.897.830
129 Rp. 6.565.815 Rp. 3.871.858 Rp. 2.693.957 Rp. 260.025.972
130 Rp. 6.565.815 Rp. 3.911.383 Rp. 2.654.432 Rp. 256.114.589
131 Rp. 6.565.815 Rp. 3.951.312 Rp. 2.614.503 Rp. 252.163.277
132 Rp. 6.565.815 Rp. 3.991.648 Rp. 2.574.167 Rp. 248.171.629
133 Rp. 6.565.815 Rp. 4.032.396 Rp. 2.533.419 Rp. 244.139.233
134 Rp. 6.565.815 Rp. 4.073.560 Rp. 2.492.255 Rp. 240.065.673
135 Rp. 6.565.815 Rp. 4.115.145 Rp. 2.450.670 Rp. 235.950.528
136 Rp. 6.565.815 Rp. 4.157.153 Rp. 2.408.662 Rp. 231.793.375
137 Rp. 6.565.815 Rp. 4.199.591 Rp. 2.366.224 Rp. 227.593.784
138 Rp. 6.565.815 Rp. 4.242.462 Rp. 2.323.353 Rp. 223.351.322
139 Rp. 6.565.815 Rp. 4.285.770 Rp. 2.280.045 Rp. 219.065.552
140 Rp. 6.565.815 Rp. 4.329.521 Rp. 2.236.294 Rp. 214.736.031
141 Rp. 6.565.815 Rp. 4.373.718 Rp. 2.192.097 Rp. 210.362.313
142 Rp. 6.565.815 Rp. 4.418.366 Rp. 2.147.449 Rp. 205.943.947
143 Rp. 6.565.815 Rp. 4.463.471 Rp. 2.102.344 Rp. 201.480.476
144 Rp. 6.565.815 Rp. 4.509.035 Rp. 2.056.780 Rp. 196.971.441
145 Rp. 6.565.815 Rp. 4.555.065 Rp. 2.010.750 Rp. 192.416.376
146 Rp. 6.565.815 Rp. 4.601.564 Rp. 1.964.251 Rp. 187.814.812
147 Rp. 6.565.815 Rp. 4.648.539 Rp. 1.917.276 Rp. 183.166.273
148 Rp. 6.565.815 Rp. 4.695.993 Rp. 1.869.822 Rp. 178.470.280
149 Rp. 6.565.815 Rp. 4.743.931 Rp. 1.821.884 Rp. 173.726.349
150 Rp. 6.565.815 Rp. 4.792.359 Rp. 1.773.456 Rp. 168.933.990
151 Rp. 6.565.815 Rp. 4.841.281 Rp. 1.724.534 Rp. 164.092.709
152 Rp. 6.565.815 Rp. 4.890.702 Rp. 1.675.113 Rp. 159.202.007
153 Rp. 6.565.815 Rp. 4.940.628 Rp. 1.625.187 Rp. 154.261.379
154 Rp. 6.565.815 Rp. 4.991.063 Rp. 1.574.752 Rp. 149.270.316
155 Rp. 6.565.815 Rp. 5.042.014 Rp. 1.523.801 Rp. 144.228.302
156 Rp. 6.565.815 Rp. 5.093.484 Rp. 1.472.331 Rp. 139.134.818
157 Rp. 6.565.815 Rp. 5.145.480 Rp. 1.420.335 Rp. 133.989.338
158 Rp. 6.565.815 Rp. 5.198.007 Rp. 1.367.808 Rp. 128.791.331
159 Rp. 6.565.815 Rp. 5.251.070 Rp. 1.314.745 Rp. 123.540.261
160 Rp. 6.565.815 Rp. 5.304.675 Rp. 1.261.140 Rp. 118.235.586
161 Rp. 6.565.815 Rp. 5.358.827 Rp. 1.206.988 Rp. 112.876.759
162 Rp. 6.565.815 Rp. 5.413.531 Rp. 1.152.284 Rp. 107.463.228
163 Rp. 6.565.815 Rp. 5.468.795 Rp. 1.097.020 Rp. 101.994.433
164 Rp. 6.565.815 Rp. 5.524.622 Rp. 1.041.193 Rp. 96.469.811
165 Rp. 6.565.815 Rp. 5.581.019 Rp. 984.796 Rp. 90.888.792
166 Rp. 6.565.815 Rp. 5.637.992 Rp. 927.823 Rp. 85.250.800
167 Rp. 6.565.815 Rp. 5.695.546 Rp. 870.269 Rp. 79.555.254
168 Rp. 6.565.815 Rp. 5.753.688 Rp. 812.127 Rp. 73.801.566
169 Rp. 6.565.815 Rp. 5.812.424 Rp. 753.391 Rp. 67.989.142
170 Rp. 6.565.815 Rp. 5.871.759 Rp. 694.056 Rp. 62.117.383
171 Rp. 6.565.815 Rp. 5.931.700 Rp. 634.115 Rp. 56.185.683
172 Rp. 6.565.815 Rp. 5.992.253 Rp. 573.562 Rp. 50.193.430
173 Rp. 6.565.815 Rp. 6.053.424 Rp. 512.391 Rp. 44.140.006
174 Rp. 6.565.815 Rp. 6.115.219 Rp. 450.596 Rp. 38.024.787
175 Rp. 6.565.815 Rp. 6.177.645 Rp. 388.170 Rp. 31.847.142
176 Rp. 6.565.815 Rp. 6.240.709 Rp. 325.106 Rp. 25.606.433
177 Rp. 6.565.815 Rp. 6.304.416 Rp. 261.399 Rp. 19.302.017
178 Rp. 6.565.815 Rp. 6.368.774 Rp. 197.041 Rp. 12.933.243
179 Rp. 6.565.815 Rp. 6.433.788 Rp. 132.027 Rp. 6.499.455
180 Rp. 6.565.815 Rp. 6.499.455 Rp. 66.360 Rp. 0